Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.43% first-year return on $169k initial cash invested.
-21.43%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,321
Rent
-$3,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $5,341 expenses = $3,020 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,321
Total Expenses
$5,341
Mortgage P&I
154%
$3,573
Property Taxes
17%
$400
Home Insurance
11%
$254
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580